As of 2025-07-05, the Intrinsic Value of Federal Mogul Izmit Piston ve Pim Uretim Tesisleri AS (FMIZP.IS) is 10.07 TRY. This FMIZP.IS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 113.70 TRY, the upside of Federal Mogul Izmit Piston ve Pim Uretim Tesisleri AS is -91.10%.
The range of the Intrinsic Value is 9.23 - 11.13 TRY
Based on its market price of 113.70 TRY and our intrinsic valuation, Federal Mogul Izmit Piston ve Pim Uretim Tesisleri AS (FMIZP.IS) is overvalued by 91.10%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 9.23 - 11.13 | 10.07 | -91.1% |
DCF (Growth 10y) | 10.70 - 12.82 | 11.65 | -89.8% |
DCF (EBITDA 5y) | 16.08 - 24.28 | 20.09 | -82.3% |
DCF (EBITDA 10y) | 13.51 - 19.14 | 16.10 | -85.8% |
Fair Value | 11.39 - 11.39 | 11.39 | -89.98% |
P/E | 38.96 - 83.10 | 51.93 | -54.3% |
EV/EBITDA | 19.20 - 45.68 | 30.05 | -73.6% |
EPV | 4.06 - 4.67 | 4.37 | -96.2% |
DDM - Stable | 6.03 - 9.86 | 7.94 | -93.0% |
DDM - Multi | 11.13 - 13.29 | 12.09 | -89.4% |
Market Cap (mil) | 1,623.27 |
Beta | 0.79 |
Outstanding shares (mil) | 14.28 |
Enterprise Value (mil) | 1,624.17 |
Market risk premium | 10.18% |
Cost of Equity | 29.07% |
Cost of Debt | 22.05% |
WACC | 29.07% |